| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 122.00M | 141.00M | 202.00M | 166.00M | 147.00M | |
| Receivables | | | 819.00M | 486.00M | 531.00M | 531.00M | 674.00M | |
| Inventories | | | 1.37B | 1.18B | 1.20B | 1.32B | 1.05B | |
| Other Current Assets | | | 46.00M | 26.00M | 49.00M | 39.00M | 67.00M | |
| Total Current Assets | | | 2.35B | 1.83B | 1.99B | 2.06B | 1.94B | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.57B | 2.41B | 2.42B | 2.02B | 1.95B | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 47.00M | 46.00M | 41.00M | 478.00M | 451.00M | |
| Intangibles | | | 90.00M | 97.00M | 104.00M | 54.00M | 58.00M | |
| Other Non-Current Assets | | | 18.00M | 2.00M | 3.00M | 293.00M | 174.00M | |
| Total Non-Current Assets | | | 3.02B | 2.90B | 2.94B | 2.88B | 2.69B | |
| |
| TOTAL ASSETS | | | 5.38B | 4.73B | 4.93B | 4.94B | 4.62B | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 38.00M | 39.00M | 41.00M | 148.00M | 258.00M | |
| Accrued Expenses | | | 280.00M | 221.00M | 251.00M | 195.00M | 185.00M | |
| Accounts Payable | | | 1.27B | 959.00M | 2.29B | 1.16B | 1.06B | |
| Other Current Liabilities | | | 249.00M | 227.00M | 239.00M | 195.00M | 206.00M | |
| Total Current Liabilities | | | 1.84B | 1.45B | 1.56B | 1.69B | 1.71B | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.97B | 1.88B | 1.89B | 1.91B | 1.87B | |
| Deferred Taxes/Income | | | 54.00M | 39.00M | 35.00M | 28.00M | 14.00M | |
| Other Non-Current Liabilities | | | 642.00M | 643.00M | 712.00M | 560.00M | 734.00M | |
| Total Non-Current Liabilities | | | 2.69B | 2.58B | 2.66B | 2.52B | 2.64B | |
| |
| TOTAL LIABILITIES | | | 4.53B | 4.03B | 4.21B | 4.21B | 4.35B | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 307.00M | 203.00M | 201.00M | 277.00M | -164.00M | |
| Additional Paid In Capital | | | 513.00M | 513.00M | 513.00M | 420.00M | 420.00M | |
| Minority Interest | | | 18.00M | 21.00M | 24.00M | 21.00M | 17.00M | |
| Common Shares | | | 4.00M | 4.00M | 4.00M | 3.00M | 3.00M | |
| Other Shareholders' Equity | | | 21.00M | -14.00M | 0.00 | 31.00M | 15.00M | |
| Shares Outstanding | | | 138.00M | 144.00M | 147.00M | 144.30M | 141.70M | |
| Tangible Book Value per Share | | | 5.13 | 3.91 | 3.90 | 1.38 | -1.66 | |
| Total Shareholders' Equity | | | 845.00M | 706.00M | 718.00M | 731.00M | 274.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.38B | 4.73B | 4.93B | 4.94B | 4.62B | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.34 | 2.66 | 2.63 | 2.61 | 6.83 | |
| Current Ratio | | | 1.28 | 1.27 | 1.28 | 1.21 | 1.13 | |
| Return On Assets (ROA) | | | 4.04% | 1.18% | 3.08% | 6.09% | 5.56% | |
| Return On Equity (ROE) | | | 25.68% | 7.93% | 21.17% | 41.18% | 93.80% | |
| Return On Invested Capital (ROIC) | | | 12.83% | 6.51% | 10.06% | 8.42% | 10.02% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.29% | 6.80% | 10.70% | 8.87% | 10.55% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.85% | 7.13% | 11.21% | 10.72% | 12.93% | |